|
Cash & Equivalents
|
1.11M | 9.36M | 27.96M | 21.90M | 23.08M | 10.88M | 14.34M | 13.07M | 11.19M | 9.38M | | 17.15M | 6.74M | 6.71M | 1.83M | 4.26M |
|
Short-term Investments
|
| | | | | | | | | 0.10M | 1.18M | | 0.44M | 0.09M | 0.03M | |
|
Cash & Current Investments
|
1.11M | 9.36M | 27.96M | 21.90M | 23.08M | 10.88M | 14.34M | 13.07M | 11.19M | 9.48M | 1.18M | 17.15M | 7.17M | 6.80M | 1.86M | 4.26M |
|
Receivables - Net
|
| | | | | | 3.42M | 4.96M | 6.39M | 6.91M | 4.96M | 7.94M | 9.19M | 9.95M | 7.56M | 12.68M |
|
Receivables - Other
|
| | | | | | | 0.56M | 1.87M | 0.63M | -2.68M | -4.78M | -8.18M | -5.69M | | -4.51M |
|
Receivables
|
0.88M | 0.70M | 0.00M | 0.00M | 911.50 | 3.00M | 3.42M | 5.52M | 8.26M | 1.76M | 2.28M | 3.16M | 1.00M | 4.26M | 7.56M | 8.16M |
|
Raw Materials
|
0.00M | 0.00M | 0.00M | 5.82M | 6.28M | | 6.88M | 8.78M | 9.21M | 10.72M | 16.54M | 21.52M | 17.64M | 18.00M | | 20.71M |
|
Work In Process
|
566.16 | 589.82 | 788.50 | 0.85M | 0.58M | | 0.34M | 0.40M | 0.22M | 0.38M | 1.17M | 0.24M | 0.69M | 2.30M | | 3.06M |
|
Inventory
|
2.55M | 4.53M | 5.51M | 6.67M | 6.51M | 6.09M | 7.22M | 9.18M | 9.43M | 11.09M | 16.80M | 20.81M | 18.33M | 20.30M | 20.54M | 23.77M |
|
Prepaid Assets
|
| | | | | | 0.81M | 0.71M | 0.95M | 2.35M | 1.97M | 6.93M | 3.69M | 2.54M | 3.95M | 6.75M |
|
Current Assets
|
6.00M | 18.37M | 35.32M | 35.13M | 31.74M | 23.56M | 13.15M | 27.91M | 28.17M | 29.84M | 44.59M | 52.93M | 38.43M | 54.23M | 47.47M | 61.32M |
|
Buildings
|
0.12M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-7.09M | 8.63M | -7.91M | -11.40M | -6.15M | | 88.08M | 82.08M | 97.43M | 106.51M | 126.48M | 149.10M | 178.98M | 179.65M | 179.42M | 189.46M |
|
Long-Term Investments
|
| | | 11.07M | 5.49M | | | | | | | | | | | |
|
Intangibles
|
7.08M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
7.08M | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.33M | 0.06M | | | 0.06M | 1.23M | 1.43M | 1.70M | 1.18M | 1.31M | 1.61M | 1.51M | 0.76M | 0.18M | 1.05M |
|
Other Non-Current Assets
|
| | | | | | | | 0.30M | | 0.50M | | 2.00M | 2.46M | 13.49M | |
|
Non-Current Assets
|
31.06M | 34.65M | 36.56M | 32.50M | 34.74M | 49.28M | 65.82M | 82.14M | 97.53M | 113.71M | 133.33M | 157.94M | 196.76M | 274.07M | 274.31M | 287.05M |
|
Assets
|
37.06M | 53.01M | 71.87M | 67.62M | 66.48M | 72.84M | 90.71M | 110.06M | 125.69M | 143.55M | 177.92M | 210.88M | 235.19M | 328.30M | 321.78M | 348.36M |
|
Accounts Payables
|
| | | | | | 8.08M | 12.66M | 10.05M | 8.35M | 8.66M | 9.96M | 17.45M | 20.50M | 20.84M | 26.65M |
|
Notes Payables
|
0.15M | 0.44M | -0.43M | 1.74M | 0.00M | 1.69M | | | | 0.53M | 0.41M | | 7.10M | 0.67M | | 12.93M |
|
Dividends payables
|
| | | | | | | | | | | | 1.81M | 1.51M | 4.48M | 2.52M |
|
Payables
|
0.15M | 0.44M | -0.43M | 1.74M | 0.00M | 1.69M | 8.08M | 12.66M | 10.05M | 8.88M | 9.07M | 9.96M | 26.37M | 22.68M | 25.32M | 42.10M |
|
Other Accumulated Expenses
|
0.12M | 0.15M | | | | | | | | 0.29M | | | 60.00M | | 0.69M | |
|
Short term Debt
|
| | | | | | 1.41M | 9.58M | 7.49M | 4.77M | 4.62M | 4.40M | 11.43M | 10.98M | | 13.71M |
|
Current Leases
|
| | | | | | | | 3.78M | 0.35M | 0.06M | 0.13M | 0.13M | 0.17M | 0.14M | 0.10M |
|
Current Taxes
|
| 0.30M | 1.52M | 1.11M | 1.71M | 0.05M | 0.34M | 1.15M | 1.54M | 0.16M | 0.49M | 1.56M | 1.32M | 0.01M | 0.10M | 2.96M |
|
Total Current Liabilities
|
4.50M | 4.62M | 9.29M | 7.32M | 4.97M | 8.40M | 8.70M | 15.60M | 12.20M | 9.88M | 9.96M | 17.69M | 32.44M | 40.13M | 38.15M | 45.40M |
|
Non-Current Debt
|
| | | | | | 1.58M | | 5.96M | 1.94M | | | | 6.45M | 6.41M | 8.31M |
|
Minority Interest
|
| | -1.80M | -0.05M | 0.73M | | | | | | | | | | -0.35M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.61M | | | | | 0.13M | 0.10M | 0.10M |
|
Non-Current Deferred Tax Liability
|
5.00M | 6.11M | 5.92M | 8.28M | 8.68M | 11.32M | 17.09M | 20.99M | 24.93M | 28.96M | 32.39M | 37.54M | 42.20M | 46.73M | 46.08M | 49.20M |
|
Operating Leases
|
11.34M | 12.53M | 16.22M | 17.13M | 16.14M | 22.48M | 31.39M | 40.84M | 46.88M | | 0.18M | 0.33M | 0.18M | 0.04M | 0.03M | 0.20M |
|
Other Non-Current Liabilities
|
1.84M | 1.81M | 1.02M | 1.53M | 2.48M | 2.76M | 3.46M | 3.80M | 3.31M | 3.35M | 3.57M | 3.29M | 2.96M | 10.98M | 10.39M | 9.66M |
|
Total Non-Current Liabilities
|
6.85M | 7.91M | 6.93M | 9.81M | 11.16M | 14.08M | 20.18M | 25.24M | 34.69M | 33.67M | 36.84M | 40.73M | 45.06M | 63.97M | 63.35M | 68.50M |
|
Total Liabilities
|
37.06M | 53.01M | 71.87M | 67.62M | 66.48M | 72.84M | 31.39M | 40.84M | 46.88M | 43.55M | 46.81M | 58.41M | 77.50M | 104.10M | 101.50M | 113.90M |
|
Total Debt
|
| | | | | | 2.99M | 9.58M | 13.45M | 6.71M | 4.62M | 4.40M | 11.43M | 17.42M | 6.41M | 22.03M |
|
Common Equity
|
25.72M | 40.48M | 55.65M | 50.50M | 50.34M | 50.36M | 59.32M | 69.21M | 78.81M | 100.00M | 131.11M | 152.46M | 157.69M | 224.20M | 220.28M | 234.46M |
|
Shareholder's Equity
|
18.30M | | | | | | 59.32M | 69.21M | 78.81M | 100.00M | 131.11M | 152.46M | 157.69M | 224.20M | 220.28M | 234.46M |
|
Liabilities and Shareholders Equity
|
37.06M | 53.01M | 71.87M | 67.62M | 66.48M | 72.84M | 90.71M | 110.06M | 125.69M | 143.55M | 177.92M | 210.88M | 235.19M | 328.30M | 321.78M | 348.36M |
|
Retained Earnings
|
-165.63M | -160.27M | 13.69M | 151.64M | 145.21M | 141.94M | -141.77M | -135.29M | -127.43M | -109.09M | -94.12M | -82.79M | -80.53M | -97.14M | -101.03M | -90.00M |
|
Tangible Book Value
|
1.52M | | | 27.81M | 28.20M | | | | | | | | | | | |